COST BREAKDOWN (Amended Items (Addional) - Dated 2011.4.

26)
Project Title: LLG VINA Dormitory Project
Material Cost Labor Cost
No Item Description(Old) Item Description(New) Size Unit Q'ty
Unit Price Amount Unit Price Amount

Building: Gate and Guard House

10. Other Works
A-1) MSB switch board - -

MCCB 4P-400AT/400AF 36kA

12 MCCB 4P-1000AT/1600AF 50kA ABB/Equivalent 1 cáipcs 8,456,800 8,456,800 845,000 845,000

MCCB 3P-40AT/160AF 16kA

13 MCCB 3P-40AT/160AF 25kA ABB/Equivalent 2 cáipcs 3,454,000 6,908,000 345,400 690,800

MCCB 3P-50AT/160AF 16kA

14 MCCB 3P-50AT/160AF 25kA ABB/Equivalent 1 cáipcs 3,271,400 3,271,400 163,570 163,570

MCCB 3P-80AT/160AF 16kA cái

15 MCCB 3P-80AT/160AF 25kA ABB/Equivalent 1 pcs 1,804,660 1,804,660 90,233 90,233

MCCB 3P-100AT/160AF 16kA cái

16 MCCB 3P-100AT/160AF 25kA ABB/Equivalent 1 pcs 2,414,280 2,414,280 120,714 120,714

MCCB 3P-160AT/160AF 16kA cái

17 MCCB 3P-160AT/160AF 25kA ABB/Equivalent 2 pcs 3,294,940 6,589,880 329,494 658,988
Tủ bù
Capacitor panel

MCCB 3P-250T/250AF 50kA cái

2 MCCB 3P-630T/630AF 36kA ABB/Equivalent 1 pcs 17,089,600 17,089,600 854,480 854,480
Cầu chì 125A Cầu chì 250A
3 Fuse 125A Fuse 250A ABB/Equivalent 5 Cái 1,073,600 5,368,000 268,400 1,342,000

Contactor 3P-125A
4 Contactor 3P-250A ABB/Equivalent 5 Cái 6,646,420 33,232,100 1,661,605 8,308,025
Tụ bù 20 kVA Tụ bù 40 kVA
5 Capacitor 20kVA Capacitor 40kVA ABB/Equivalent 5 Cái 9,660,200 48,301,000 483,010 2,415,050
Cáp và ống PVC
I.4.2 Cable & PVC conduit
Cáp đồng XLPE/PVC 1C-400mm2
1 Cu/XLPE/PVC 1C-400mm2 cable Cadivi / equivalent 72 m 1,158,500 83,412,000 100,000 7,200,000
Cáp đồng XLPE/PVC 1C-240mm2
2 Cu/XLPE/PVC 1C-240mm2 cable Cadivi / equivalent 18 m 701,700 12,630,600 70,000 1,260,000
Tủ điện DB-A-1
I.1 DB-A-1 switch board
ABB/ cái
6 MCCB 3P-160AT/160AF 16kA MCCB 3P-160AT/160AF 16kA Equivalent 1 pcs 2,954,600 2,954,600 250,000 250,000
cái
5 MCB 3P-63A - 6kA MCB 3P-63A - 10kA ABB/Equivalent 2 pcs 1,468,940 2,937,880 150,000 300,000
cái
5 MCB 3P-63A - 6kA MCB 3P-63A - 10kA ABB/Equivalent 2 pcs 1,468,940 2,937,880 150,000 300,000
Tủ điện DB-A-2
I.3 DB-A-2 switch board
cái
5 MCB 3P-63A - 6kA MCB 3P-63A - 10kA ABB/Equivalent 2 pcs 1,468,940 2,937,880 150,000 300,000
Tủ điện DB-A-3
I.3 DB-A-3 switch board
cái
5 MCB 3P-63A - 6kA MCB 3P-63A - 10kA ABB/Equivalent 2 pcs 1,468,940 2,937,880 150,000 300,000
Tủ điện DB-B-1
I.1 DB-A-1 switch board
cái
6 MCCB 3P-160AT/160AF 16kA MCCB 3P-160AT/160AF 16kA ABB/Equivalent 1 pcs 2,954,600 2,954,600 250,000 250,000
cái
5 MCB 3P-63A - 6kA MCB 3P-63A - 10kA ABB/Equivalent 2 pcs 1,468,940 2,937,880 150,000 300,000
Tủ điện DB-B-2
I.3 DB-A-3 switch board
cái
5
MCB 3P-63A - 6kA MCB 3P-63A - 10kA ABB/Equivalent 2 pcs 1,468,940 2,937,880 150,000 300,000
 Tủ điện DB-B-3
I.3 DB-A-3 switch board
cái
5 MCB 3P-63A - 6kA MCB 3P-63A - 10kA ABB/Equivalent 2 pcs 1,468,940 2,937,880 150,000 300,000
Tủ điện DB-C-1
I.3 DB-C-1 switch board
cái
8 MCCB 3P-160AT/160AF 16kA MCCB 3P-80AT/160AF 25kA ABB/Equivalent 1 pcs 1,423,840 1,423,840 142,384 142,384
cái
8 MCB 3P-25A- 6kA MCB 3P-25A- 10kA ABB/Equivalent 1 pcs 992,200 992,200 100,000 100,000
Tủ điện DB-C-2
I.3 DB-C-2 switch board
cái
8 MCB 3P-25A- 6kA MCB 3P-25A- 10kA ABB/Equivalent 1 pcs 992,200 992,200 100,000 100,000
Tủ điện DB-C-3
I.3 DB-C-3 switch board
cái
8 MCB 3P-25A- 6kA MCB 3P-25A- 10kA ABB/Equivalent 1 pcs 992,200 992,200 100,000 100,000
Tủ điện DB-GH
I.1 DB-GH switch board
cái
8 MCB 3P-50A- 10kA MCB 3P-50A- 25kA ABB/Equivalent 1 pcs 3,359,400 3,359,400 350,000 142,384
Amended Items (Addional) - Dated 2011.4.26)
Unit: VND
Trans./Equip. Cost Total
Remarks
Unit Price Amount Unit Price Amount

- - - Addition

9,301,800

7,598,800

3,434,970

1,894,893

2,534,994

7,248,868

17,944,080

6,710,000

41,540,125

50,716,050

90,612,000

13,890,600

3,204,600

3,237,880

3,237,880

3,237,880

3,237,880

3,204,600

3,237,880

3,237,880
 0

3,237,880

1,566,224

1,092,200

1,092,200

1,092,200

3,501,784
 COST BREAKDOWN (Amended Items (Deleted) - Dated 2011.4.26)
Project Title: LLG VINA Dormitory Project
Material Cost Labor Cost Trans./Equip. Cost
No Item Description Size Unit Q'ty
Unit Price Amount Unit Price Amount Unit Price Amount
Dormitory
Ceiling for Dormitory Rooms m2 3607.4 209,102 754,314,555
Landscaping
Reducing Grass m2 188 26,400 4,963,200
Curb:
- Lean Concrete m3 4.512 698,340 3,150,911 212,322 957,997 21,843 98,555
- Excavation m3 62.04 100,000 6,204,000 97,190 6,029,668 568,510 35,270,367
- Backfilling m3 41.36 100,000 4,136,000 97,190 4,019,778 568,510 23,513,578
- Crushed Stone m3 9.306 1,179,934 10,980,464 236,246 2,198,502 21,843 203,269
- Form work for lean concrete m2 18.448 50,012 922,621 48,143 888,150
- Form work for concrete m2 184.64 50,012 9,234,214 48,143 8,889,201

Internal road
- Rebar tấn 0.414 26,384,000 10,922,976 1,768,501 732,159 259,914 107,605
- Concrete m3 6.9 1,384,280 9,551,531 236,246 1,630,095 21,843 150,715
- Excavation m3 36.8 97,190 3,576,588 568,510 20,921,172
- Backfilling m3 24.53 97,190 2,384,068 568,510 13,945,553
- Compaction m2 46 1,106 50,898 8,156 375,176
- Crushed Stone m3 9.2 314,922 2,897,278 7,391 67,994 19,205 176,686
- PVC layer, 3mm thick m2 46 22,349 1,028,054 1,913 87,998
Fence

Page5
 Material Cost Labor Cost Trans./Equip. Cost
No Item Description Size Unit Q'ty
Unit Price Amount Unit Price Amount Unit Price Amount
1. Earth Work
1 Excavation m3 4.8 - 9,136 43,852 8,638 41,462
2 Soil Transportation m3 0.74 - 105,000 77,700 14,158 10,477
3 Backfill & Compaction (Ground Beam) Stone 4x6, thk=200mm m3 4.06 105,000 426,300 14,158 57,481
2. Concrete Work
1 Lean Concrete (Gate) Stone 1x2 / M150 m3 0.1 1,134,847 113,485 245,217 24,522 22,203 2,220
2 Footing Stone 1x2 / M200 m3 0.5 1,201,725 600,863 127,094 63,547 121,749 60,874
3 Column Stone 1x2 / M200 m3 0.136 1,277,663 173,762 565,726 76,939 130,597 17,761
4 Ground Beam Stone 1x2 / M200 m3 0.46 1,201,725 552,794 414,974 190,888 130,597 60,075
5 Tie beam (A Type) Stone 1x2 / M200 m3 0.072 1,201,725 86,524 414,974 29,878 130,597 9,403
6 Tie beam (B Type) Stone 1x2 / M200 m3 0.072 1,201,725 86,524 414,974 29,878 130,597 9,403
3. Form work
1 Perimeter of footing m2 0.384 72,000 27,648 48,143 18,487 -
2 Footing m2 2.124 72,000 152,928 48,143 102,257 -
3 Pedestal / Column m2 2.72 72,000 195,840 60,451 164,428 -
4 Beam m2 6.8 72,000 489,600 72,542 493,283 3,498 23,785
4. Re-Bar Work
1 Footing tấn 0.025 27,195,947 679,899 1,834,961 45,874 42,460 1,062
2 Pedestal, column tấn 0.02 26,386,802 527,736 1,624,232 32,485 252,019 5,040
3 Beam, Tie Beam, Ground Beam tấn 0.08 26,384,800 2,110,784 1,627,475 130,198 246,944 19,755

5. Brick Work
1 Hollow brick wall 8x8x19 w/ Mortar M75 m3 0.86 795,054 683,747 283,674 243,959 3,140 2,700

Page6
 Material Cost Labor Cost Trans./Equip. Cost
No Item Description Size Unit Q'ty
Unit Price Amount Unit Price Amount Unit Price Amount
2 Build Brick column / post / height <=4m 6.5x10.5x22, Cement mortar M 75 m3 0.84 869,894 730,711 486,297 408,490 3,140 2,637
6. Plastering Work
1 Inside and Outside Wall Thk=15mm / Cement Mortar M75 m2 17.2 9,419 161,998 49,271 847,456 330 5,674
2 Beam Thk=15mm / Cement Mortar M75 m2 2.7 9,973 26,926 66,326 179,080 330 891

7. Painting Work
1 Putty for Inside and Outside Wall m2 20.74 3,548 73,594 56,851 1,179,086 -
2 Paint for Inside and Outside Wall Weather-Shield m2 20.74 30,136 625,010 10,698 221,885 -
8. Other Works
1 Steel Fence (Type A) m2 5.7 658,991 3,756,248 - -

Page7
 Unit: VND
Total
Remarks
Unit Price Amount

209,102 754,314,555

932,505 4,207,463
765,700 47,504,034
765,700 31,669,356
1,438,022 13,382,235
98,155 1,810,771
98,155 18,123,415

28,412,415 11,762,740
1,642,368 11,332,341
665,700 24,497,760
665,700 16,329,621
9,262 426,074
341,517 3,141,958
24,262 1,116,052

Page8
 Total
Remarks
Unit Price Amount

17,774 85,314
119,158 88,177
119,158 483,781

1,402,267 140,227
1,450,568 725,284
1,973,985 268,462
1,747,296 803,756
1,747,296 125,805
1,747,296 125,805

120,143 46,135
120,143 255,185
132,451 360,268
148,039 1,006,669

29,073,368 726,834
28,263,053 565,261
28,259,218 2,260,737

1,081,868 930,406

Page9
 Total
Remarks
Unit Price Amount
1,359,330 1,141,838

59,019 1,015,129
76,629 206,897

60,399 1,252,679
40,834 846,895

658,991 3,756,248
956,836,166

Page10